|
Net Income (Quarter)
|
| | | | | | -6.55M | -7.28M | -11.56M | -14.95M | -9.45M | -9.09M | -6.53M | -9.43M | -23.52M | -15.79M | -27.45M | -30.08M | -28.67M | -31.03M | -38.51M | -38.37M | -41.58M | -3.53M | 14.55M | 52.88M |
|
Share-based Compensation (Quarter)
|
| | | | | | 0.95M | 1.22M | 6.74M | 0.00M | 1.65M | 1.65M | 1.82M | 2.55M | 2.50M | 2.49M | 2.55M | 4.52M | 4.37M | 4.88M | 5.03M | 7.44M | 6.93M | 7.90M | 7.21M | 9.22M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | 0.01M | 0.01M | 0.27M | 0.35M | 0.35M | 0.35M | 0.05M | 0.09M | 0.11M | 0.13M | 0.20M | 0.38M | 0.50M | 0.62M | 0.73M | 0.41M | 0.94M | 1.18M | 1.40M | 0.82M |
|
Gains from Investment Securities (Quarter)
|
| | | | | | 0.97M | 5.63M | 0.10M | -0.00M | 7.86M | 4.49M | | 0.10M | 9.59M | 9.55M | 0.03M | 9.56M | 0.14M | 9.05M | 2.83M | 0.06M | 2.82M | 3.00M | 2.19M | 4.60M |
|
Non-cash Items (Quarter)
|
| | | | | | 1.16M | 1.31M | 3.13M | 0.02M | 3.08M | 3.18M | 3.33M | 4.37M | 4.82M | 5.25M | 5.69M | 6.12M | 6.56M | 47.84M | 7.04M | 7.34M | 7.67M | 153.32M | 248.93M | 7.84M |
|
Cash from Operations (Quarter)
|
| | | | | | -8.26M | -5.83M | -7.56M | -9.78M | -8.43M | -5.77M | -4.60M | -8.46M | -5.56M | -11.56M | -15.98M | -24.87M | -22.66M | -25.08M | -20.81M | -30.68M | -39.48M | -9.77M | 44.24M | 52.99M |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | 0.01M | 0.08M | 0.02M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | 1.59M | 1.54M | 0.87M | 0.95M | 1.01M | 1.13M | 0.57M | 0.57M | 0.59M | 0.51M | 0.51M | 0.49M | 0.58M | 0.61M | 0.52M | 0.45M | 0.28M | 0.48M | 0.32M | 0.50M |
|
Change in Receivables (Quarter)
|
| | | | | | 2.36M | 0.06M | -0.06M | 0.30M | 0.47M | -0.62M | 1.88M | -0.89M | -0.04M | -0.76M | 0.72M | -1.49M | 0.68M | 0.95M | -1.48M | -1.47M | 8.72M | 25.99M | 18.13M | 20.06M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | 3.52M | 3.69M | -7.17M | 0.20M | 1.11M | 4.87M | 17.95M | -0.94M | 4.57M |
|
Change in Account Payables (Quarter)
|
| | | | | | -1.81M | -2.31M | -1.11M | 0.46M | -0.35M | -0.31M | 1.02M | -1.50M | 1.11M | -0.18M | -0.60M | 0.30M | 2.92M | -3.45M | 2.55M | 3.42M | 1.95M | -5.99M | -1.96M | 0.56M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | 0.54M | 1.01M | 0.79M | 0.07M | -0.79M | 0.94M | 0.33M | -2.58M | 1.82M | 1.86M | 6.64M | 0.67M | -0.97M | 3.59M | 1.97M | -4.82M | 8.68M | 17.92M | 32.75M | 14.53M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | -0.15M | -0.06M | 0.42M | 0.08M | -0.46M | -0.20M | -0.20M | -0.21M | -0.22M | 2.49M | -2.96M | -0.25M | 1.79M | -2.31M | -0.21M | -0.81M | 0.90M | 2.98M | -3.90M | 2.78M |
|
Capital Expenditures (Quarter)
|
| | | | | | 0.04M | | 0.02M | | 0.01M | 0.09M | 0.04M | 0.12M | 0.49M | 0.47M | -0.84M | 0.79M | -0.15M | 3.03M | -3.45M | 0.15M | 1.24M | 0.91M | -1.65M | 6.59M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | 0.01M | | | 0.00M | | | | | | | 0.01M | | | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | -0.04M | | -0.02M | | -0.00M | -0.09M | -0.49M | -0.36M | -0.24M | -10.47M | -0.21M | -0.62M | -1.29M | -1.75M | -4.78M | -0.33M | -1.06M | -0.91M | -4.04M | -2.83M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | 22.55M | 2.00M | 1.02M | 10.08M | 54.48M | 0.35M | 0.06M | 9.95M | -0.41M | 10.06M | 23.64M | 99.67M | -0.81M | 98.10M | -2.30M | 24.29M | 47.71M | -5.25M | -7.02M | -18.05M |
|
Change in Cash (Quarter)
|
| | | | | | 14.25M | -3.84M | -6.56M | 0.30M | 46.05M | -5.52M | -5.04M | 1.13M | -6.22M | -11.97M | 7.45M | 74.18M | -24.77M | 71.28M | -27.89M | -6.72M | 7.17M | -15.93M | 33.18M | 32.11M |
|
Free Cash Flow (Quarter)
|
| | | | | | -8.29M | -5.83M | -7.58M | -9.78M | -8.44M | -5.87M | -4.64M | -8.58M | -6.05M | -12.04M | -15.14M | -25.65M | -22.51M | -28.11M | -17.36M | -30.83M | -40.72M | -10.68M | 45.89M | 46.40M |
|
Net Cash Flow (Quarter)
|
| | | | | | 14.25M | -3.84M | -6.56M | 0.30M | 46.05M | -5.52M | -5.04M | 1.13M | -6.22M | -11.97M | 7.45M | 74.18M | -24.77M | 71.28M | -27.89M | -6.72M | 7.17M | -15.93M | 33.18M | 32.11M |